Hong Kong Exchanges and Clearing Limited and The Stock Exchange of Hong Kong Limited takes no responsibility for the contents of this announcement, makes no representation as to its accuracy or completeness and expressly disclaims any liability whatsoever for any loss howsoever arising from or in reliance upon the whole or any part of the contents of this announcement. PRESENTATION ON 2017 THIRD QUARTERLY RESULTS A presentation in relation to the results of Tingyi (Cayman Islands) Holding Corp. and its subsidiaries for the Third Quarterly Results for the Nine Months Ended 30th September 2017 is appended to this announcement. By order of the Board Tingyi (Cayman Islands) Holding Corp. Ip Pui Sum Company Secretary Hong Kong, 13 November 2017 As at the date of this announcement, Mr. Wei Ing-Chou, Mr. Junichiro Ida, Mr. Lin Chin-Tang, Mr. Nagano Teruo, Mr. Wei Hong-Ming and Mr. Koji Shinohara are executive Directors of the Company. Mr. Hsu Shin-Chun, Mr. Lee Tiong-Hock and Mr. Hiromu Fukada are independent non-executive Directors of the Company. * For identification purposes only website: http://www.masterkong.com.cn http://www.irasia.com/listco/hk/tingyi
单击此处编辑母版标题样式 Tingyi Holding Corp. 2017 Third Quarterly Results 1
Disclaimer The information contained in this presentation is intended solely for your personal reference. Such information is subject to change without notice and no representation or warranty express or implied is made as to, and no reliance, should be placed on, the fairness, accuracy, completeness or correctness of the information contained in this presentation. This presentation does not intend to provide, and you may not rely on this presentation as providing, a complete or comprehensive analysis of the Company s financial or trading position or prospects. None of the Company nor any of its respective affiliates, advisors or representatives shall have any liability (in negligence or otherwise) whatsoever for any loss or damage howsoever arising from any use of this presentation or its contents or otherwise arising in connection with this presentation. This presentation contains projections and forward looking statements that may reflect the Company s current views with respect to future events and financial performance. Readers are cautioned not to place undue reliance on these forward-looking statements which are subject to various risks and uncertainties and no assurance can be given that actual results will be consistent with these forward-looking statements. The Company undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. This presentation does not constitute an offer or invitation to purchase or subscribe for any securities or financial instruments or the provision of any investment advice, and no part of it shall form the basis of or be relied upon in connection with any contract, commitment or investment decision in relation thereto, nor does this presentation constitute a recommendation regarding the securities or financial instruments of the Company. 2
Contents 3Q2017 review Financial highlights Market shares Distribution network Production summary 3
3Q2017 Sales & Profit RMBmn 3Q2017 3Q2016 Change% Revenue 19,687 18,147 8.49 Gross Profit 6,397 6,069 5.42 Gross Margin 32.50% 33.44% -0.94ppt. EBITDA 3,419 2,998 14.03 Profit 1,883 1,472 27.93 Profit attributable to owners of the Company 1,238 953 29.98 EPS (RMB cents) 22.09 17.00 5.09 cents 4
1-9/2017 Sales & Profit RMBmn 1-9/2017 1-9/2016 Change% Revenue 48,254 45,562 5.91 Gross Profit 14,711 14,741-0.20 Gross Margin 30.49% 32.35% -1.86ppt. EBITDA 6,762 6,181 9.40 Profit 2,763 2,064 33.87 Profit attributable to owners of the Company 1,938 1,406 37.91 EPS (RMB cents) 34.58 25.09 9.49 cents 5
Revenue by Products RMBmn 3Q2017 3Q2016 Change% Instant Noodles 6,707 6,462 3.79 Beverages 12,569 11,310 11.13 Instant Food 231 232-0.56 Others 180 143 26.21 Total 19,687 18,147 8.49 3Q2016 3Q2017 Instant Food 1% Others 1% Instant Food 1% Others 1% Noodles 36% Beverages 62% Noodles 34% Beverages 64% 6
Revenue by Products RMBmn 1-9/2017 1-9/2016 Change% Instant Noodles 16,979 16,557 2.55 Beverages 30,105 27,885 7.96 Instant Food 629 643-2.27 Others 541 477 13.69 Total 48,254 45,562 5.91 1-9/ 2016 1-9/ 2017 Instant Food 1% Others 2% Instant Food 1% Others 2% Noodles 36% Beverages 61% Noodles 35% Beverages 62% 7
Instant Noodle Sales by Products RMBmn 3Q2017 3Q2016 Change% Bowl 3,244 3,120 3.98 High end Packet 2,648 2,382 11.15 Mid end Packet 748 853-12.27 Snack Noodle & Others 67 107-37.29 Total 6,707 6,462 3.79 3Q2016 3Q2017 Mid end Packet 13% Snack Noodle & Others 2% Mid end Packet 11% Snack Noodle & Others 2% High end Packet 37% Bowl 48% High end Packet 39% Bowl 48% 8
Instant Noodle Sales by Products RMBmn 1-9/2017 1-9/2016 Change% Bowl 8,449 8,051 4.94 High end Packet 6,404 5,293 21.00 Mid end Packet 1,924 2,902-33.72 Snack Noodle & Others 202 311-35.01 Total 16,979 16,557 2.55 1-9/2016 1-9/2017 Mid end Packet 18% Snack Noodle & Others 1% Mid end Packet 11% Snack Noodle & Others 1% High end Packet 32% Bowl 49% High end Packet 38% Bowl 50% 9
Beverage Sales by Products RMBmn 3Q2017 3Q2016 Change% Tea 5,487 4,713 16.42 Water 2,179 2,251-3.17 Juice 1,676 1,494 12.16 Carbonated drinks and Others 3,227 2,852 13.13 Total 12,569 11,310 11.13 3Q2016 3Q2017 CSD & Others 25% Juice 13% Water 20% Tea 42% CSD & Others 26% Juice 13% Water 17% Tea 44% 10
Beverage Sales by Products RMBmn 1-9/2017 1-9/2016 Change% Tea 13,173 11,965 10.10 Water 5,250 5,038 4.21 Juice 4,148 3,674 12.91 Carbonated drinks and Others 7,534 7,208 4.51 Total 30,105 27,885 7.96 1-9/2016 1-9/2017 CSD & Others 26% CSD & Others 25% Juice 13% Water 18% Tea 43% Juice 14% Water 17% Tea 44% 11
Gross Margin by Products 40 35 30 % 30.94 30.37 33.45 35.36 35.90 37.03 32.50 33.44 3Q2017 3Q2016 25 20 15 10 5 0 Instant Noodles Beverages Instant Food Overall Change (ppt.) 0.57-1.91-1.13-0.94 12
Gross Margin by Products 40 35 30 % 28.8728.86 31.47 34.53 34.85 35.96 30.49 32.35 1-9/2017 1-9/2016 25 20 15 10 5 0 Instant Noodles Beverages Instant Food Overall Change (ppt.) 0.01-3.06-1.11-1.86 13
EBIT by Products RMB 000 3Q2017 3Q2016 Change% Instant Noodles 841,644 741,454 13.51 Beverages 1,692,157 1,288,016 31.38 Instant Food 5,403-6,018 189.78 Others -22,574 26,095-186.51 Group EBIT 2,516,630 2,049,547 22.79 14
EBIT by Products RMB 000 1-9/2017 1-9/2016 Change% Instant Noodles 1,484,628 1,200,022 23.72 Beverages 2,379,021 1,952,264 21.86 Instant Food -10,445-48,583 78.50 Others 161,515 164,904-2.06 Group EBIT 4,014,719 3,268,607 22.83 15
Profit RMB 000 3Q2017 3Q2016 Change% Instant Noodles 626,193 562,220 11.38 Beverages 1,331,166 971,569 37.01 Instant Food 3,763-7,812 148.17 Others -77,796-53,787-44.64 Group Profit 1,883,326 1,472,190 27.93 16
Profit RMB 000 1-9/2017 1-9/2016 Change% Instant Noodles 1,158,473 960,798 20.57 Beverages 1,669,531 1,221,276 36.70 Instant Food -10,912-49,837 78.10 Others -53,616-67,965 21.11 Group Profit 2,763,476 2,064,272 33.87 17
Financial Position As at 30/09/2017 As at 31/12/2016 *ROA (Annualized) 9.28% 4.86% *ROE (Annualized) 15.33% 6.31% Current Ratio 0.89 0.72 Gearing Ratio -0.18 0.32 A/R Revenue /Days 11.02 10.23 Finished Goods Revenue/Days 10.65 11.58 Cash and cash equivalents RMB 13.752 billion RMB 10.232 billion *ROA:EBIT to average total assets *ROE:Profit attributable to equity holders of the Company to average net assets 18
Material Price RMB/Ton 4000 Flour 3500 3000 3,500 10000 Palm Oil 8000 2500 6000 6,090 2000 4000 14000 12000 PET Resin 8000 Sugar 7000 6,930 10000 8000 6000 7,880 6000 5000 4000 19
Instant Noodle Market Share-by Volume Instant Noodle Market Share-by Value 60.0 50.0 40.0 % Tingyi Holding 47.4 47.2 46.9 46.3 46.0 46.3 47.7 45.7 46.3 45.0 43.5 42.4 42.5 43.3 44.6 43.7 44.2 60.0 50.0 40.0 % 56.4 57.1 56.4 57.2 56.0 55.9 55.6 Tingyi Holding 55.2 55.0 52.4 51.3 50.5 51.2 54.4 50.0 50.6 50.3 30.0 30.0 20.0 16.8 17.6 17.4 Company A 20.0 19.9 20.0 17.6 Company A 18.2 18.1 21.4 21.7 10.0 0.0 Company B 9.0 8.9 7.7 8.1 8.3 10.0 6.9 Company B 7.1 7.6 5.7 6.1 9.0 7.1 7.4 Company C 7.1 5.3 6.0 Company C 5.3 5.7 4.9 3.7 0.0 13.Q3 14.Q3 15.Q3 16.Q3 17.Q3 13.Q3 14.Q3 15.Q3 16.Q3 17.Q3 Source: Nielsen 20
RTD Tea Market Share-by Volume RTD Tea Market Share-by Value % 60.0 50.0 40.0 30.0 54.2 56.0 56.4 56.6 53.6 54.5 51.3 53.9 53.9 52.5 Tingyi Holding Company A 28.5 27.9 27.7 52.2 53.7 54.2 51.6 49.7 28.5 50.7 51.8 26.3 % 60.0 50.0 47.8 46.8 43.4 45.8 40.0 Company A 30.0 31.5 47.0 46.0 49.4 45.7 48.9 48.5 31.1 31.6 Tingyi Holding 43.3 44.4 44.7 41.5 38.9 33.3 39.7 41.0 29.7 20.0 20.0 11.8 10.0 0.0 7.4 Company B 5.8 5.0 Company C 0.8 1.0 1.0 4.2 7.3 3.9 4.1 13Q3 14Q3 15Q3 16Q3 17Q3 10.0 0.0 8.3 Company B 6.5 5.5 6.5 Company C 1.1 2.0 1.6 4.2 3.9 13Q3 14Q3 15Q3 16Q3 17Q3 Source: Nielsen 21
RTD Tea (no milk tea) Market Share-by Volume RTD Tea (no milk tea)market Share-by Value % % 70.0 Tingyi Holding 70.0 60.0 50.0 58.0 59.4 60.8 60.9 61.4 61.4 62.3 62.4 61.4 60.4 60.1 59.3 58.4 56.9 55.8 55.2 55.6 60.0 50.0 Tingyi Holding 53.8 54.8 55.9 56.1 56.5 56.1 56.5 56.3 55.7 53.3 52.5 50.9 49.5 47.0 44.8 44.1 44.8 40.0 40.0 30.0 23.9 Company A 22.6 22.6 23.8 21.7 30.0 24.7 Company A 23.4 24.5 27.2 23.7 20.0 20.0 10.0 0.0 7.2 Company B 8.0 10.0 5.8 5.0 4.2 0.9 Company C 0.9 1.0 4.3 4.2 0.0 13 Q3 14Q3 15Q3 16Q3 17Q3 13.3 8.1 Company B 6.7 5.4 7.3 Company C 1.4 1.4 1.6 4.2 4.0 13 Q3 14Q3 15Q3 16Q3 17Q3 Source: Nielsen 22
Bottle Water Market Share-by Volume Diluted Juice Drinks (below39% juice content) Market Share-by Volume 30.0 % 40.0 % 25.0 20.0 15.0 25.9 Tingyi Holding 22.6 21.8 21.9 19.1 20.1 21.2 20.3 20.2 17.7 18.6 17.6 16.0 17.1 Company B 13.1 11.3 Company C 14.3 24.4 Company A 21.6 19.0 19.0 15.4 14.6 14.5 16.2 12.5 14.2 35.0 30.0 25.0 20.0 15.0 33.8 Tingyi Holding 31.0 26.9 28.3 28.4 Company A 26.1 25.4 25.7 21.9 26.2 23.9 25.2 25.8 21.3 21.4 19.2 20.2 20.3 18.7 20.3 20.1 19.0 18.6 Company B 16.8 17.6 15.5 10.0 5.0 0.0 9.8 10.9 9.3 8.3 7.8 8.7 8.7 8.5 8.3 Company D 8.0 7.2 7.1 3.9 2.5 Company E 5.6 1.0 Company F 1.0 1.0 1.7 1.3 13 Q3 14Q3 15Q3 16Q3 17Q3 10.0 5.0 0.0 6.3 Company C 5.4 4.6 4.5 Company D 3.4 3.5 13.2 3.9 3.8 3.4 3.3 13Q3 14Q3 15Q3 16Q3 17Q3 Source: Nielsen 23
A)Nation-Wide Distribution Network As at 30/09/2017 As at 30/06/2017 As at 31/12/2016 Sales Office 1,376 1,439 598 Warehouse 76 76 69 Wholesaler 35,012 35,291 33,653 Direct Retailer 127,398 124,988 116,222 B) Production Lines Noodles 216 216 227 Beverage 455 481 476 Instant Food 16 16 16 24